[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 107.89%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 152,685 115,853 76,660 36,787 146,153 109,693 61,739 82.57%
PBT 1,980 3,856 -452 1,098 -9,280 5,621 -2,888 -
Tax -1,726 -2,147 452 -262 9,280 -1,724 2,888 -
NP 254 1,709 0 836 0 3,897 0 -
-
NP to SH 254 1,709 -841 836 -10,601 3,897 -4,419 -
-
Tax Rate 87.17% 55.68% - 23.86% - 30.67% - -
Total Cost 152,431 114,144 76,660 35,951 146,153 105,796 61,739 82.37%
-
Net Worth 84,208 63,942 6,196,534 63,268 70,700 85,338 77,065 6.07%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 84,208 63,942 6,196,534 63,268 70,700 85,338 77,065 6.07%
NOSH 116,956 116,258 116,805 116,111 116,111 116,328 116,289 0.38%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.17% 1.48% 0.00% 2.27% 0.00% 3.55% 0.00% -
ROE 0.30% 2.67% -0.01% 1.32% -14.99% 4.57% -5.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 130.55 99.65 65.63 31.68 125.87 94.30 53.09 81.88%
EPS 0.22 1.47 -0.72 0.72 -9.13 3.35 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.55 53.05 0.5449 0.6089 0.7336 0.6627 5.66%
Adjusted Per Share Value based on latest NOSH - 116,111
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 108.46 82.30 54.46 26.13 103.82 77.92 43.86 82.56%
EPS 0.18 1.21 -0.60 0.59 -7.53 2.77 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5982 0.4542 44.0171 0.4494 0.5022 0.6062 0.5474 6.07%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.28 0.32 0.40 0.39 0.54 0.41 0.47 -
P/RPS 0.21 0.32 0.61 1.23 0.43 0.43 0.89 -61.71%
P/EPS 128.93 21.77 -55.56 54.17 -5.91 12.24 -12.37 -
EY 0.78 4.59 -1.80 1.85 -16.91 8.17 -8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.58 0.01 0.72 0.89 0.56 0.71 -32.85%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 28/08/02 30/05/02 02/04/02 27/11/01 08/10/01 -
Price 0.25 0.31 0.39 0.49 0.39 0.52 0.43 -
P/RPS 0.19 0.31 0.59 1.55 0.31 0.55 0.81 -61.86%
P/EPS 115.11 21.09 -54.17 68.06 -4.27 15.52 -11.32 -
EY 0.87 4.74 -1.85 1.47 -23.41 6.44 -8.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.56 0.01 0.90 0.64 0.71 0.65 -33.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment